[AFFIN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 82.54%
YoY- 36.18%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 624,775 2,272,995 1,652,451 1,054,630 520,025 2,008,858 1,498,449 -44.21%
PBT 140,302 637,533 480,831 331,634 177,323 497,160 383,158 -48.84%
Tax -34,235 -148,908 -118,778 -84,596 -41,991 -125,317 -95,485 -49.56%
NP 106,067 488,625 362,053 247,038 135,332 371,843 287,673 -48.61%
-
NP to SH 106,067 488,625 362,053 247,038 135,332 371,843 287,673 -48.61%
-
Tax Rate 24.40% 23.36% 24.70% 25.51% 23.68% 25.21% 24.92% -
Total Cost 518,708 1,784,370 1,290,398 807,592 384,693 1,637,015 1,210,776 -43.19%
-
Net Worth 5,288,410 5,200,045 5,170,051 5,051,351 4,929,310 4,737,710 4,722,320 7.84%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 134,483 134,481 - - 127,036 127,024 -
Div Payout % - 27.52% 37.14% - - 34.16% 44.16% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 5,288,410 5,200,045 5,170,051 5,051,351 4,929,310 4,737,710 4,722,320 7.84%
NOSH 1,493,901 1,494,266 1,494,234 1,494,482 1,493,730 1,494,545 1,494,405 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.98% 21.50% 21.91% 23.42% 26.02% 18.51% 19.20% -
ROE 2.01% 9.40% 7.00% 4.89% 2.75% 7.85% 6.09% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 41.82 152.11 110.59 70.57 34.81 134.41 100.27 -44.20%
EPS 7.10 32.70 24.23 16.53 9.06 24.88 19.25 -48.60%
DPS 0.00 9.00 9.00 0.00 0.00 8.50 8.50 -
NAPS 3.54 3.48 3.46 3.38 3.30 3.17 3.16 7.87%
Adjusted Per Share Value based on latest NOSH - 1,493,395
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.03 94.69 68.84 43.93 21.66 83.69 62.42 -44.21%
EPS 4.42 20.36 15.08 10.29 5.64 15.49 11.98 -48.59%
DPS 0.00 5.60 5.60 0.00 0.00 5.29 5.29 -
NAPS 2.2031 2.1662 2.1538 2.1043 2.0535 1.9736 1.9672 7.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.09 3.12 3.01 2.90 2.52 1.95 -
P/RPS 8.37 2.03 2.82 4.27 8.33 1.87 1.94 165.25%
P/EPS 49.30 9.45 12.88 18.21 32.01 10.13 10.13 187.45%
EY 2.03 10.58 7.77 5.49 3.12 9.87 9.87 -65.19%
DY 0.00 2.91 2.88 0.00 0.00 3.37 4.36 -
P/NAPS 0.99 0.89 0.90 0.89 0.88 0.79 0.62 36.65%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 24/02/11 26/11/10 20/08/10 31/05/10 25/02/10 20/11/09 -
Price 3.50 3.28 3.17 3.05 2.90 2.64 2.38 -
P/RPS 8.37 2.16 2.87 4.32 8.33 1.96 2.37 132.08%
P/EPS 49.30 10.03 13.08 18.45 32.01 10.61 12.36 151.72%
EY 2.03 9.97 7.64 5.42 3.12 9.42 8.09 -60.25%
DY 0.00 2.74 2.84 0.00 0.00 3.22 3.57 -
P/NAPS 0.99 0.94 0.92 0.90 0.88 0.83 0.75 20.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment